Company Valuation: Cosmos Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 3.85 14.98 2.498 7.593
Change - 289.22% -83.33% 203.94%
Enterprise Value (EV) 1 0.5141 12.43 1.802 6.911
Change - 2,316.87% -85.5% 283.48%
P/E -1.36x -6.54x -0.51x -1.41x
PBR 0.74x 2.28x 0.41x 2.34x
PEG - 0.2x -0x 0.1x
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT -0.26x -5.26x -0.46x -1.58x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0807 -0.0566 -0.0683 -0.0497
Distribution rate - - - -
Net sales - - - -
EBITDA - -2.34 -3.128 -1.155
EBIT 1 -1.95 -2.36 -3.937 -4.37
Net income 1 -1.64 -2.343 -3.96 -4.419
Net Debt 1 -3.336 -2.559 -0.6959 -0.6815
Reference price 2 0.1100 0.3700 0.0350 0.0700
Nbr of stocks (in thousands) 35,000 40,500 71,373 108,467
Announcement Date 30/09/22 28/09/23 27/09/24 30/09/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.87M
25.34x9.72x15.02x1.67% 163B
24.39x3.35x8.13x0.92% 93.44B
12.7x1.61x6.09x2.69% 59.27B
21.94x4.03x13.29x0.94% 21.98B
34.48x - - 0.52% 19.55B
8.49x0.26x8.14x4.78% 19.31B
11.64x1.33x5.79x2.89% 14.54B
17.17x0.98x9.01x2.52% 13.73B
Average 19.52x 3.04x 9.35x 2.12% 44.99B
Weighted average by Cap. 21.95x 5.50x 10.97x 1.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. C1X Stock
  4. Valuation Cosmos Exploration Limited